Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.48% first-year return on $44,751 initial cash invested.
0.48%
Cash On Cash
6.93%
Cap Rate
1.1
DSCR
$1,858
Rent
$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,858 income − $1,840 expenses = $18 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,751
Downpayment
20%
$42,620
Closing costs
1%
$2,131
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,858
Total Expenses
$1,840
Mortgage P&I
60%
$1,119
Property Taxes
9%
$175
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0